Subscribe

Daya Intiguna Yasa Tbk. (MDIY.JK)

IDR925.00 +15.00 (+1.65%)
ID JKT Consumer Cyclical Furnishings, Fixtures & Appliances
Address AIA Central Building
South Jakarta, ID
CEO Yew Hong Cheah
IPO 2024-12-19
ISIN ID1000207608

Explore sections of this company profile

Description

Daya Intiguna Yasa Tbk functions as a holding company, primarily managing and overseeing retail establishments specializing in home furnishings. Its operations are categorized into three main divisions: Importation, Distribution, and Retail. The Importation segment is responsible for procuring various retail goods and commodities from international sources. Following this, the Distribution segment handles the large-scale supply of these products to key strategic locations. The Retail segment then directly sells a broad array of items, including everyday household necessities, furniture, stationery, electronics, and sports equipment, through its branded MR DIY stores. Founded on March 27, 2017, the company's headquarters are located in South Jakarta, Indonesia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR925.00 +15.00 (+1.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
964.4K
Beta
0.34
Float Shares
2.44B
Free Float %
9.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -5.03% -5.03% -10.53% -22.02% -15.00% -48.17% -48.48% -48.48% -48.48% -48.48%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
925.00
Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.52
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Furnishings, Fixtures & Appliances: +4.8%
    +16.7% Q1'26: +31.0% (vs Q1'25)
  • EPS growth Furnishings, Fixtures & Appliances: +8.9%
    +3.3% Q1'26: +35.8% (vs Q1'25)
  • FCF margin Furnishings, Fixtures & Appliances: +7.8%
    +16.7% Q1'26: +31.4% (vs Q1'25)
  • EBIT margin Furnishings, Fixtures & Appliances: +7.5%
    +20.8% Q1'26: +19.3% (vs Q1'25)
  • ROIC Furnishings, Fixtures & Appliances: +8.2%
    +19.3% Q1'26: +22.9% (vs Q1'25)
  • Share dilution Furnishings, Fixtures & Appliances: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Furnishings, Fixtures & Appliances: -0.13×
    0.99× Q1'26: 0.78× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.62) × ERP
WACC = 89% × Ke + 11% × Kd (7.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 925.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
4 Rev. Ana.
3 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
6.79T
est: 7.32T (-7.2%)
7.92T
est: 7.94T (-0.2%)
9.56T
9.23T – 9.90T
+20.4% YoY
11.25T
10.47T – 11.90T
+17.7% YoY
12.71T
12.71T – 12.71T
+13.0% YoY
EBITDA
2.27T
est: 1.71T (+32.8%)
2.59T
est: 1.86T (+39.5%)
2.23T
2.16T – 2.31T
+20.4% YoY
2.63T
2.45T – 2.78T
+17.7% YoY
2.97T
2.97T – 2.97T
+13.0% YoY
EBIT
1.62T
est: 1.11T (+45.6%)
1.65T
est: 1.20T (+37.1%)
1.45T
1.40T – 1.50T
+20.4% YoY
1.71T
1.59T – 1.80T
+17.7% YoY
1.93T
1.93T – 1.93T
+13.0% YoY
Net Income
1.07T
est: 1.08T (-0.3%)
1.11T
est: 1.10T (+0.4%)
1.27T
1.22T – 1.33T
+15.3% YoY
1.53T
1.40T – 1.67T
+20.4% YoY
1.79T
1.66T – 1.90T
+16.7% YoY
SGA
177.96B
est: 653.37B (-72.8%)
1.77T
est: 708.94B (+150.2%)
853.62B
823.81B – 883.43B
+20.4% YoY
1.00T
934.88B – 1.06T
+17.7% YoY
1.13T
1.13T – 1.13T
+13.0% YoY
EPS
42.63
est: 42.77 (-0.3%)
44.03
est: 44.04 (0.0%)
50.57
48.53 – 52.62
+14.8% YoY
60.63
55.51 – 66.25
+19.9% YoY
71.02
66.06 – 75.38
+17.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-11 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-08 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-07 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-06 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-05 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-04 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-04-30 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-29 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-28 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-27 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-24 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-15 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-14 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-13 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-10 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.91T
OE per share TTM
75.98
Owner's Yield
8.83%
Maintenance CapEx ratio
30.66%
Maint CapEx / Avg PPE
41.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
153.34M
Shares Outstanding
25.19B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Carolus Carlo Ola Boli Head of Internal Audit Unit male
Frida Herlina Marpaung Chief People Officer & Director female
Hendra Kurniawan Head of Retail Management Department & Director male
Michael Cohen Head of Commercial (Business Development and Import Logistics) Department & Director male
Ria Sutrisno Vice President of Marketing Department male
Rian Mochtar Aziz Thamrin Corporate Secretary male
Rika Juniaty Tanzil Chief Financial Officer & Director female
Yew Hong Cheah President Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits